Cue Biopharma, Inc.

Cue Biopharma, Inc.

CUEยทNASDAQ

$26.91

-0.30%
HealthcareBiotechnology

Cue Biopharma, Inc., a clinical-stage biopharmaceutical company, develops biologic drugs for the selective modulation of the human immune system to treat a range of cancers, chronic infectious diseases, and autoimmune disorders. Its lead drug candidate is CUE-101, a fusion protein biologic that is in Phase 1b clinical trial designed to target and activate antigen-specific T cells for human papilloma virus-driven cancers. The company offers CUE-102, a fusion protein biologic to target and activate antigen-specific T cells to fight cancers; CUE-103 a CUE-100 series Immuno-STAT targeting the KRAS G12V mutation, including colorectal carcinoma, lung cancer, and pancreatic cancer; CUE-200 that focuses on cell surface receptors, including CD80 and/or 4-1BBL to address T cell exhaustion associated with chronic infections; and CUE-300 and CUE-400 framework to target various autoimmune diseases. Cue Biopharma, Inc. has collaboration agreements with Merck Sharp & Dohme Corp. for the research and development of its proprietary biologics that target various autoimmune disease indications; LG Chem Life Sciences for the development of Immuno-STATs focused on the field of oncology; and Albert Einstein College of Medicine. The company was formerly known as Imagen Biopharma, Inc. and changed its name to Cue Biopharma, Inc. in October 2016. Cue Biopharma, Inc. was incorporated in 2014 and is headquartered in Cambridge, Massachusetts.

At a Glance

Live Snapshot
Market Cap$70.72M
EPS-8.4000
P/E Ratio-3.20
Earnings Date08/18/2026
Cue Biopharma, Inc.

Cue Biopharma, Inc. Fair Value Envelope

CUE ยท NASDAQ

Our analysis suggests that CUE has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $26.91, this represents a potential HIDDEN relative to our calculated worth for Cue Biopharma, Inc..

Intrinsic Value
Current Price: $26.91

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value-$1.2B
+ Cash & Equivalents$27.1M
Firm Value-$1.1B
- Debt$4.2M
Equity Value-$1.2B
/ Shares Outstanding76,845,904B
DCF Value-$15
OVERVALUED BY 156%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
-$30.3M
-$42.5M
-$59.4M
-$83.1M
-$116.3M
-$162.8M
-$227.8M
-$318.7M
-$445.9M
-$624.0M
Maintenance CapEx
-$49.5K
-$69.3K
-$97.0K
-$135.7K
-$189.9K
-$265.7K
-$371.8K
-$520.2K
-$727.9K
-$1.0M
Owner Earnings
-$30.4M
-$42.5M
-$59.5M
-$83.3M
-$116.5M
-$163.0M
-$228.1M
-$319.2M
-$446.7M
-$625.0M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$28.1M
-$36.5M
-$47.2M
-$61.2M
-$79.3M
-$102.7M
-$133.1M
-$172.5M
-$223.4M
-$289.5M
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.